0.497
Revenue¥B
1.631
1.669
1.748
1.806
1.900
1.981
2.056
2.145
2.233
2.325
0.547
4.12%
3.79%
8
6.28
Revenue growth%
0.97
2.00
1.56
0.49
0.74
0.40
1.55
1.56
1.64
0.40
16.90
1.55
1.26
29
11.18
Gross margin%
18.80
19.56
21.87
21.56
19.86
18.24
20.81
22.20
23.44
22.44
10.03
22.20
21.19
34
17.72
Operating margin%
4.64
7.00
9.01
9.75
10.88
9.47
7.95
8.78
7.39
8.31
6.68
8.31
8.55
68
16.41
Net margin%
18.85
21.26
20.23
21.32
23.02
22.28
21.84
20.43
20.83
21.44
6.37
21.44
21.29
25
8.273
P/E ratio (avg)x
14.85
16.07
18.09
17.48
19.91
22.53
25.03
26.14
26.03
24.22
8.589
25.03
21.22
28
34.69
EV/EBITx
7.672
8.455
8.623
9.956
10.08
10.12
11.56
12.89
14.05
16.16
21.58
12.89
10.10
68
5.74
FCF yield (avg)%
7.42
8.22
10.18
9.32
8.26
6.44
5.31
7.28
4.93
1.95
28.45
5.31
7.35
89
19.63
FCF margin%
5.18
6.06
4.62
6.63
9.35
7.28
5.47
5.27
6.68
7.33
8.10
6.68
6.35
88
1.678
FCF / Net incomex
0.924
1.083
1.144
1.218
1.248
1.477
1.527
1.729
1.769
1.981
0.866
1.729
1.362
74
17.48
ROIC%
15.33
15.03
12.58
10.45
7.75
10.22
9.76
10.38
7.45
8.20
21.37
9.76
10.30
11
25.21
Return on equity%
30.19
31.47
30.77
28.82
30.61
30.48
31.67
31.67
32.83
31.76
14.10
31.67
31.12
23
10.73
Return on assets%
31.69
31.95
31.72
33.35
31.61
32.62
30.61
31.83
31.48
33.41
18.08
31.83
31.77
25
0.16
EPS¥
0.09
0.08
0.08
0.08
0.07
0.08
0.07
0.06
0.07
0.07
0.18
(0.67%)
(3.55%)
—
27.36
EPS growth%
23.52
26.46
27.63
27.85
25.11
24.02
26.84
26.21
27.41
29.27
9.52
26.84
26.65
14
0.29
Bookvalue per sh¥
0.08
0.08
0.09
0.10
0.10
0.11
0.11
0.11
0.11
0.11
0.27
2.86%
3.43%
—
0.25
FCF per share¥
0.18
0.20
0.23
0.26
0.26
0.30
0.34
0.35
0.37
0.41
0.33
9.19%
10.72%
—
0.10
Dividend per sh¥
0.34
0.36
0.36
0.35
0.36
0.34
0.41
0.44
0.44
0.45
0.17
4.95%
2.76%
—
16.16
Div yield (avg)%
13.67
14.72
15.30
17.32
19.98
19.25
20.24
19.69
21.24
24.16
24.19
20.24
19.47
6
7.81
Payout ratio%
20.97
19.20
18.65
16.16
19.12
20.17
22.99
23.64
24.13
22.94
20.10
22.99
20.57
17
2.315
Shares (diluted)B
4.219
4.172
4.877
5.492
6.133
7.042
7.802
8.592
10.18
11.70
2.394
13.80%
12.08%
12
25.18
Buyback yield%
19.33
20.61
21.28
20.97
21.96
21.59
19.15
22.04
24.76
24.52
23.02
22.04
21.43
79
0.207
D/E ratiox
0.109
0.106
0.114
0.108
0.116
0.113
0.123
0.131
0.141
0.150
1.532
0.131
0.115
78
1.092
Enterprise value¥B
3.268
3.612
4.081
4.465
4.472
4.679
5.355
5.398
6.217
6.730
0.360
8.52%
9.09%
10
0.220
LT debt¥B
0.137
0.140
0.159
0.166
0.173
0.160
0.169
0.192
0.191
0.185
1.191
1.36%
4.24%
57
Revenue
¥2.325B
3.79%
1.00×
Cost of revenue
¥1.628B
3.79%
1.00×
Operating expenses
¥400.8M
4.55%
1.08×
Property and equipment
19.56%
Cash and investments
18.55%
Spread over hurdle
18.48%